First Time Loading...

Marshalls PLC
LSE:MSLH

Watchlist Manager
Marshalls PLC Logo
Marshalls PLC
LSE:MSLH
Watchlist
Price: 263.5 GBX 2.93% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

Marshalls Plc engages in the manufacturing of natural stone and concrete hard landscaping products, supplying to the construction, home improvement and landscape markets. [ Read More ]

The intrinsic value of one MSLH stock under the Base Case scenario is 361.87 GBX. Compared to the current market price of 263.5 GBX, Marshalls PLC is Undervalued by 27%.

Key Points:
MSLH Intrinsic Value
Base Case
361.87 GBX
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marshalls PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MSLH stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Marshalls PLC

Provide an overview of the primary business activities
of Marshalls PLC.

What unique competitive advantages
does Marshalls PLC hold over its rivals?

What risks and challenges
does Marshalls PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marshalls PLC.

Provide P/S
for Marshalls PLC.

Provide P/E
for Marshalls PLC.

Provide P/OCF
for Marshalls PLC.

Provide P/FCFE
for Marshalls PLC.

Provide P/B
for Marshalls PLC.

Provide EV/S
for Marshalls PLC.

Provide EV/GP
for Marshalls PLC.

Provide EV/EBITDA
for Marshalls PLC.

Provide EV/EBIT
for Marshalls PLC.

Provide EV/OCF
for Marshalls PLC.

Provide EV/FCFF
for Marshalls PLC.

Provide EV/IC
for Marshalls PLC.

Show me price targets
for Marshalls PLC made by professional analysts.

What are the Revenue projections
for Marshalls PLC?

How accurate were the past Revenue estimates
for Marshalls PLC?

What are the Net Income projections
for Marshalls PLC?

How accurate were the past Net Income estimates
for Marshalls PLC?

What are the EPS projections
for Marshalls PLC?

How accurate were the past EPS estimates
for Marshalls PLC?

What are the EBIT projections
for Marshalls PLC?

How accurate were the past EBIT estimates
for Marshalls PLC?

Compare the revenue forecasts
for Marshalls PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marshalls PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marshalls PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marshalls PLC compared to its peers.

Compare the P/E ratios
of Marshalls PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Marshalls PLC with its peers.

Analyze the financial leverage
of Marshalls PLC compared to its main competitors.

Show all profitability ratios
for Marshalls PLC.

Provide ROE
for Marshalls PLC.

Provide ROA
for Marshalls PLC.

Provide ROIC
for Marshalls PLC.

Provide ROCE
for Marshalls PLC.

Provide Gross Margin
for Marshalls PLC.

Provide Operating Margin
for Marshalls PLC.

Provide Net Margin
for Marshalls PLC.

Provide FCF Margin
for Marshalls PLC.

Show all solvency ratios
for Marshalls PLC.

Provide D/E Ratio
for Marshalls PLC.

Provide D/A Ratio
for Marshalls PLC.

Provide Interest Coverage Ratio
for Marshalls PLC.

Provide Altman Z-Score Ratio
for Marshalls PLC.

Provide Quick Ratio
for Marshalls PLC.

Provide Current Ratio
for Marshalls PLC.

Provide Cash Ratio
for Marshalls PLC.

What is the historical Revenue growth
over the last 5 years for Marshalls PLC?

What is the historical Net Income growth
over the last 5 years for Marshalls PLC?

What is the current Free Cash Flow
of Marshalls PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marshalls PLC.

Financials

Balance Sheet Decomposition
Marshalls PLC

Current Assets 347m
Cash & Short-Term Investments 65.4m
Receivables 132.3m
Other Current Assets 149.3m
Non-Current Assets 882.2m
PP&E 298.6m
Intangibles 556.6m
Other Non-Current Assets 27m
Current Liabilities 166m
Accounts Payable 154.2m
Other Current Liabilities 11.8m
Non-Current Liabilities 382.6m
Long-Term Debt 287.1m
Other Non-Current Liabilities 95.5m
Efficiency

Earnings Waterfall
Marshalls PLC

Revenue
671.2m GBP
Cost of Revenue
-248.3m GBP
Gross Profit
422.9m GBP
Operating Expenses
-367.3m GBP
Operating Income
55.6m GBP
Other Expenses
-37m GBP
Net Income
18.6m GBP

Free Cash Flow Analysis
Marshalls PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MSLH Profitability Score
Profitability Due Diligence

Marshalls PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
53/100
Profitability
Score

Marshalls PLC's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

MSLH Solvency Score
Solvency Due Diligence

Marshalls PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
45/100
Solvency
Score

Marshalls PLC's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSLH Price Targets Summary
Marshalls PLC

Wall Street analysts forecast MSLH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MSLH is 411.79 GBX with a low forecast of 213.11 GBX and a high forecast of 840 GBX.

Lowest
Price Target
213.11 GBX
19% Downside
Average
Price Target
411.79 GBX
56% Upside
Highest
Price Target
840 GBX
219% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MSLH Price
Marshalls PLC

1M 1M
0%
6M 6M
+27%
1Y 1Y
-12%
3Y 3Y
-63%
5Y 5Y
-55%
10Y 10Y
+89%
Annual Price Range
263.5
52w Low
195.4937
52w High
314.4
Price Metrics
Average Annual Return -8.98%
Standard Deviation of Annual Returns 40.17%
Max Drawdown -76%
Shares Statistics
Market Capitalization 660.9m GBX
Shares Outstanding 252 037 296
Percentage of Shares Shorted 59%

MSLH Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Marshalls PLC Logo
Marshalls PLC

Country

United Kingdom

Industry

Construction

Market Cap

660.9m GBP

Dividend Yield

3.1%

Description

Marshalls Plc engages in the manufacturing of natural stone and concrete hard landscaping products, supplying to the construction, home improvement and landscape markets. The company is headquartered in Elland, West Yorkshire and currently employs 2,526 full-time employees. The firm is engaged in supplying natural stone and concrete products to the construction, home improvement and landscape markets. The firm's segments include Landscape Products and Other. Its Landscape Products segment focuses on integrated production, logistics and distribution network supporting both end markets. Its Other segment includes its Landscape Protection, Mineral Products, Mortars and Screeds and International operations. The firm offer products for commercial spaces and gardens and driveways spaces. The firm's products include block paving, paving flags, kerb stones, natural stone, sustainable drainage systems (SuDS), street furniture, artificial grass and walling, among others. The company also offers accessories which includes garden cleaning and maintenance, garden installation, and driveway accessories.

Contact

WEST YORKSHIRE
Elland
Landscape House, Lowfields
https://www.marshalls.co.uk/

IPO

1986-01-03

Employees

2 526

Officers

CFO & Director
Mr. Justin Lockwood
COO & Director
Mr. Simon Gerald Bourne
CEO & Director
Mr. Matthew Grant Pullen
Group General Counsel & Group Company Secretary
Mr. Shiv Sibal
Group Marketing Director
Mr. Chris Harrop
Managing Director of Landscape Products
Mr. Ben Warren

See Also

Discover More
What is the Intrinsic Value of one MSLH stock?

The intrinsic value of one MSLH stock under the Base Case scenario is 361.87 GBX.

Is MSLH stock undervalued or overvalued?

Compared to the current market price of 263.5 GBX, Marshalls PLC is Undervalued by 27%.